EUDA Health Holdings Ltd (EUDA)
Every figure this model derived for EUDA, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 77,264 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 345,144 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2025-12-31 |
| current assets | 1,039,366 | AssetsCurrent |
2025-12-31 |
| current liabilities | 5,835,533 | LiabilitiesCurrent |
2025-12-31 |
| equity | -4,254,945 | StockholdersEquity |
2025-12-31 |
| interest expense | 228,624 | InterestExpenseNonoperating |
2025-12-31 |
| ocf | -2,426,535 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 6,820,264 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up EUDA on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -33.47 |
| current ratio | 0.18 |
| current ratio reported | 0.18 |
| dilution pct | 15.09 |
| ev owner earnings | -19.81 |
| ev sales | 7.27 |
| fcf margin | -36.71 |
| growth cv | 20.39 |
| interest cover | -10.84 |
| operating margin | -36.33 |
| owner earnings margin | -36.71 |
| revenue growth | 70.04 |
| revenue growth per share | 47.75 |
| rule of 40 | 33.71 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
344 more elements from EUDA's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
ProceedsFromIssuanceOrSaleOfEquity | 87,114,830 | 2021-11-24 | 2 | USD |
AssetsHeldInTrustCurrent | 86,972,255 | 2022-10-31 | 5 | USD |
AssetsHeldInTrustNoncurrent | 86,972,255 | 2022-10-31 | 5 | USD |
InvestmentsFairValueDisclosure | 86,972,255 | 2022-10-31 | 5 | USD |
TemporaryEquityCarryingAmountAttributableToParent | 86,268,440 | 2022-10-31 | 5 | USD |
ProceedsFromIssuanceInitialPublicOffering | 86,250,000 | 2022-10-31 | 9 | USD |
StockRedeemedOrCalledDuringPeriodValue | 60,839,550 | 2022-11-18 | 5 | USD |
RetainedEarningsAccumulatedDeficit | -52,873,188 | 2025-12-31 | 26 | USD |
CommonStockValue | 48,829,228 | 2025-12-31 | 16 | USD |
PaymentsForPurchaseOfSecuritiesOperatingActivities | 21,892,527 | 2022-11-18 | 5 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | -16,081,681 | 2024-06-30 | 9 | USD |
StockIssued1 | 15,000,000 | 2024-06-30 | 1 | USD |
StockIssuedDuringPeriodValueAcquisitions | 15,000,000 | 2024-12-31 | 4 | USD |
StockIssuedDuringPeriodValuePurchaseOfAssets | 15,000,000 | 2024-12-31 | 1 | USD |
AssetImpairmentCharges | 14,755,560 | 2024-12-31 | 8 | USD |
GoodwillImpairmentLoss | 14,755,560 | 2024-06-30 | 5 | USD |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 14,755,560 | 2024-06-30 | 4 | USD |
TemporaryEquityAccretionToRedemptionValue | 14,695,090 | 2022-07-31 | 5 | USD |
StockIssuedDuringPeriodSharesConversionOfUnits | 14,000,000 | 2022-11-17 | 5 | shares |
ClassOfWarrantOrRightOutstanding | 8,917,250 | 2023-03-31 | 2 | shares |
TemporaryEquitySharesAuthorized | 8,225,000 | 2022-10-31 | 5 | shares |
TemporaryEquitySharesIssued | 6,033,455 | 2022-11-17 | 10 | shares |
StockRedeemedOrCalledDuringPeriodShares | 6,033,455 | 2022-11-18 | 8 | shares |
Liabilities | 5,984,084 | 2025-12-31 | 26 | USD |
NoninterestExpenseOfferingCost | 5,876,815 | 2021-11-24 | 4 | USD |
OperatingExpenses | 5,470,791 | 2025-12-31 | 20 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | -4,267,522 | 2025-12-31 | 31 | USD |
GeneralAndAdministrativeExpense | 4,149,280 | 2025-12-31 | 20 | USD |
ExcessStockSharesIssued | 4,000,000 | 2022-11-17 | 5 | shares |
InvestmentOwnedBalancePrincipalAmount | 3,950,000 | 2022-05-31 | 1 | SGD |
CostOfRevenue | 3,827,465 | 2025-12-31 | 20 | USD |
OperatingLossCarryforwards | 3,600,000 | 2025-12-31 | 16 | USD |
TemporaryEquityAggregateAmountOfRedemptionRequirement | 3,329,682 | 2022-10-31 | 3 | USD |
DeferredLeasingCommissions | 3,018,750 | 2022-10-31 | 5 | USD |
DeferredOfferingCosts | 3,018,750 | 2021-11-24 | 7 | USD |
GrossProfit | 2,992,799 | 2025-12-31 | 20 | USD |
PaymentsOfFinancingCosts | 2,965,646 | 2022-11-18 | 5 | USD |
StockholdersEquityOther | 2,922,500 | 2022-07-31 | 3 | USD |
InvestmentOwnedBalancePrincipalAmount | 2,800,000 | 2022-05-31 | 1 | USD |
NetIncomeLoss | -2,772,762 | 2025-12-31 | 37 | USD |
SegmentReportingOtherItemAmount | 2,768,914 | 2025-12-31 | 11 | USD |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | -2,767,710 | 2025-12-31 | 18 | USD |
ProfitLoss | -2,767,710 | 2025-12-31 | 20 | USD |
IncomeLossFromContinuingOperations | -2,767,710 | 2025-12-31 | 3 | USD |
DebtInstrumentDecreaseForgiveness | 2,763,018 | 2022-03-31 | 1 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -2,725,775 | 2025-12-31 | 20 | USD |
ComprehensiveIncomeNetOfTax | -2,724,215 | 2025-12-31 | 20 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -2,717,783 | 2025-12-31 | 20 | USD |
ConvertibleNotesPayableCurrent | 2,619,625 | 2023-03-31 | 3 | USD |
CommonStockSharesSubscribedButUnissued | 2,591,545 | 2022-11-17 | 3 | shares |
InvestmentOwnedAtFairValue | 2,580,000 | 2018-01-18 | 1 | SGD |
InvestmentOwnedUnderlyingFaceAmountAtMarketValue | 2,580,000 | 2021-03-01 | 1 | SGD |
NetCashProvidedByUsedInFinancingActivities | 2,550,031 | 2025-12-31 | 24 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 2,550,031 | 2025-12-31 | 16 | USD |
OperatingIncomeLoss | -2,477,992 | 2025-12-31 | 31 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | -2,426,535 | 2025-12-31 | 16 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation | 2,406,571 | 2024-06-30 | 6 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent | 2,406,571 | 2024-06-30 | 6 | USD |
StockIssuedDuringPeriodValueOther | 2,368,000 | 2023-12-31 | 5 | USD |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax | 2,246,449 | 2024-12-31 | 14 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTax | 2,246,340 | 2024-12-31 | 14 | USD |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 2,209,825 | 2022-12-31 | 1 | USD |
TransferToInvestments | 2,000,000 | 2020-11-04 | 1 | MYR |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 1,964,835 | 2025-12-31 | 16 | USD |
InvestmentIncomeNet | 1,917,062 | 2021-12-31 | 2 | USD |
InvestmentOwnedUnderlyingFaceAmountAtMarketValue | 1,913,096 | 2021-03-01 | 1 | USD |
InvestmentOwnedAtFairValue | 1,900,000 | 2018-01-18 | 1 | USD |
CommonStockSharesOutstanding | 1,890,375 | 2025-12-31 | 30 | shares |
CommonStockSharesIssued | 1,890,375 | 2025-12-31 | 15 | shares |
DisposalGroupIncludingDiscontinuedOperationAccountsPayableCurrent | 1,886,422 | 2024-06-30 | 6 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 1,875,000 | 2021-10-31 | 2 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 1,867,716 | 2025-12-31 | 20 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 1,867,716 | 2025-12-31 | 20 | shares |
PaymentsForUnderwritingExpense | 1,725,000 | 2021-11-24 | 4 | USD |
ProfessionalFees | 1,723,632 | 2025-12-31 | 11 | USD |
Assets | 1,716,562 | 2025-12-31 | 26 | USD |
LiabilitiesAndStockholdersEquity | 1,716,562 | 2025-12-31 | 26 | USD |
DebtConversionConvertedInstrumentAmount1 | 1,713,587 | 2024-12-31 | 10 | USD |
NotesIssued1 | 1,713,587 | 2024-06-30 | 2 | USD |
Revenues | 1,698,734 | 2023-03-31 | 2 | USD |
OtherLiabilities | 1,667,759 | 2023-03-31 | 2 | USD |
DueToOtherRelatedPartiesCurrentAndNoncurrent | 1,521,945 | 2022-12-31 | 2 | USD |
ConversionOfStockAmountIssued1 | 1,500,000 | 2024-06-30 | 2 | USD |
StockIssuedDuringPeriodSharesNewIssues | 1,428,572 | 2024-07-01 | 21 | shares |
AccruedLiabilitiesCurrent | 1,351,245 | 2025-12-31 | 24 | USD |
ProceedsFromRelatedPartyDebt | 1,345,656 | 2025-12-31 | 21 | USD |
PaymentsForMergerRelatedCosts | 1,305,580 | 2022-11-18 | 5 | USD |
PaymentsOfMergerRelatedCostsFinancingActivities | 1,305,580 | 2022-12-31 | 4 | USD |
SellingAndMarketingExpense | 1,283,782 | 2025-12-31 | 20 | USD |
ExtinguishmentOfDebtAmount | 1,265,587 | 2024-12-31 | 10 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -1,204,001 | 2025-06-30 | 17 | USD |
SalariesAndWages | 1,136,771 | 2025-12-31 | 11 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 1,022,329 | 2025-12-31 | 12 | USD |
ProceedsFromConvertibleDebt | 1,000,000 | 2025-12-31 | 6 | USD |
DisposalGroupIncludingDiscontinuedOperationRevenue | 992,791 | 2023-12-31 | 9 | USD |
ConversionOfStockSharesConverted1 | 891,725 | 2022-11-17 | 5 | shares |
AccountsPayableAndAccruedLiabilitiesCurrent | 890,404 | 2022-10-31 | 2 | USD |
DeferredTaxAssetsValuationAllowance | 821,521 | 2025-12-31 | 16 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 820,114 | 2025-12-31 | 16 | USD |
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold | 800,185 | 2023-12-31 | 9 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -667,572 | 2024-06-30 | 9 | USD |
FiniteLivedCustomerRelationshipsGross | 650,102 | 2022-12-31 | 3 | USD |
OtherDeferredCostsNet | 649,588 | 2021-11-24 | 4 | USD |
RestrictedCashCurrent | 641,461 | 2022-12-31 | 3 | USD |
AccruedPayrollTaxesCurrent | 613,590 | 2025-12-31 | 16 | USD |
ProceedsFromContributedCapital | 600,000 | 2022-12-31 | 4 | USD |
RepaymentsOfShortTermDebt | 595,277 | 2025-12-31 | 6 | USD |
RepaymentsOfLinesOfCredit | 577,057 | 2025-06-30 | 4 | USD |
OtherAssets | 539,902 | 2025-12-31 | 16 | USD |
ContractWithCustomerLiability | 522,030 | 2025-12-31 | 8 | USD |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebtSubsequentAdjustments | -499,343 | 2022-10-31 | 5 | USD |
SaleOfStockConsiderationReceivedPerTransaction | 483,477 | 2021-11-24 | 4 | USD |
StockGrantedDuringPeriodValueSharebasedCompensation | 483,477 | 2022-01-31 | 1 | USD |
ProceedsFromShortTermDebt | 471,386 | 2025-12-31 | 7 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -463,382 | 2025-12-31 | 3 | USD |
GainsLossesOnExtinguishmentOfDebt | -448,000 | 2024-12-31 | 10 | USD |
ProceedsFromLinesOfCredit | 445,117 | 2025-06-30 | 4 | USD |
PaymentsOfDebtIssuanceCosts | 401,668 | 2022-07-31 | 3 | USD |
BusinessCombinationAcquisitionRelatedCosts | 400,000 | 2022-10-31 | 2 | USD |
SharesSubjectToMandatoryRedemptionSettlementTermsNumberOfShares | 400,000 | 2022-07-31 | 1 | shares |
EmployeeBenefitsAndShareBasedCompensation | 383,897 | 2025-12-31 | 20 | USD |
CashAndCashEquivalentsAtCarryingValue | 376,206 | 2024-06-30 | 13 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 357,175 | 2025-12-31 | 16 | USD |
DeferredCosts | 354,615 | 2021-10-31 | 2 | USD |
PaymentsToAcquireBusinessesGross | 354,226 | 2021-12-31 | 1 | USD |
Cash | 345,145 | 2025-12-31 | 14 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 345,145 | 2025-12-31 | 36 | USD |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 344,498 | 2025-12-31 | 20 | USD |
FiniteLivedIntangibleAssetsGross | 330,984 | 2025-12-31 | 7 | USD |
ShortTermBankLoansAndNotesPayable | 320,766 | 2023-03-31 | 4 | USD |
RepaymentsOfRelatedPartyDebt | 300,000 | 2022-11-18 | 11 | USD |
RepaymentsOfConvertibleDebt | 300,000 | 2024-12-31 | 8 | USD |
DisposalGroupIncludingDiscontinuedOperationOperatingExpense | 299,191 | 2024-12-31 | 14 | USD |
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss | -299,191 | 2024-12-31 | 14 | USD |
OperatingCostsAndExpenses | 298,331 | 2022-10-31 | 13 | USD |
DisposalGroupIncludingDiscontinuedOperationGeneralAndAdministrativeExpense | 285,982 | 2024-12-31 | 14 | USD |
OtherReceivables | 277,962 | 2023-03-31 | 4 | USD |
OtherShortTermBorrowings | 274,200 | 2023-03-31 | 1 | USD |
DueFromOtherRelatedParties | 267,863 | 2022-12-31 | 2 | USD |
DueFromRelatedPartiesCurrent | 267,863 | 2022-12-31 | 2 | USD |
StockIssuedDuringPeriodSharesIssuedForServices | 260,000 | 2022-11-17 | 5 | shares |
InterestExpenseOther | 257,385 | 2025-12-31 | 20 | USD |
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations | 256,088 | 2024-12-31 | 14 | USD |
MalpracticeInsuranceCoverageFloor | 250,000 | 2022-10-31 | 4 | USD |
CashFDICInsuredAmount | 250,000 | 2025-12-31 | 9 | USD |
PropertyPlantAndEquipmentGross | 247,867 | 2025-12-31 | 14 | USD |
NonoperatingIncomeExpense | -247,783 | 2025-12-31 | 26 | USD |
PaymentsToAcquireNotesReceivable | 246,664 | 2022-12-31 | 6 | USD |
AccountsReceivableGrossCurrent | 245,184 | 2025-12-31 | 16 | USD |
AccountsReceivableNetCurrent | 242,613 | 2025-12-31 | 16 | USD |
ContractualObligation | 231,835 | 2025-12-31 | 7 | USD |
DisposalGroupIncludingDiscontinuedOperationOtherCurrentLiabilities | 229,999 | 2024-06-30 | 6 | USD |
LeaseCost | 226,390 | 2025-12-31 | 18 | USD |
OtherUnderwritingExpense | 225,000 | 2021-11-24 | 4 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -210,985 | 2025-12-31 | 16 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -202,206 | 2025-12-31 | 20 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 202,206 | 2025-12-31 | 20 | USD |
DepreciationAndAmortization | 195,209 | 2025-12-31 | 11 | USD |
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss | 192,606 | 2023-12-31 | 9 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | -190,999 | 2025-12-31 | 20 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 186,605 | 2025-12-31 | 7 | USD |
PrepaidExpenseNoncurrent | 183,470 | 2025-12-31 | 15 | USD |
OperatingLeaseLiability | 177,030 | 2025-12-31 | 7 | USD |
OperatingLeaseRightOfUseAsset | 177,030 | 2025-12-31 | 16 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 169,550 | 2025-12-31 | 10 | USD |
FiniteLivedIntangibleAssetsNet | 161,434 | 2025-12-31 | 8 | USD |
IntangibleAssetsNetExcludingGoodwill | 161,434 | 2025-12-31 | 8 | USD |
AmortizationOfIntangibleAssets | 156,660 | 2025-12-31 | 14 | USD |
PrepaidExpenseCurrent | 150,966 | 2024-06-30 | 11 | USD |
LiabilitiesNoncurrent | 148,551 | 2025-12-31 | 16 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 145,203 | 2025-12-31 | 10 | USD |
ContractualObligationDueInNextTwelveMonths | 143,899 | 2025-12-31 | 7 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 138,221 | 2025-12-31 | 4 | USD |
RepaymentsOfDebt | 138,203 | 2024-05-10 | 4 | USD |
PropertyPlantAndEquipmentNet | 137,294 | 2025-12-31 | 16 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 135,727 | 2025-12-31 | 7 | USD |
OperatingLeaseLiabilityCurrent | 126,973 | 2025-12-31 | 16 | USD |
WarrantsAndRightsOutstanding | 125,000 | 2025-12-31 | 2 | USD |
DueToRelatedPartiesCurrent | 113,000 | 2022-10-31 | 6 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 110,573 | 2025-12-31 | 14 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 107,540 | 2025-12-31 | 24 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperation | 104,991 | 2024-06-30 | 6 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 104,991 | 2024-06-30 | 6 | USD |
AdvertisingExpense | 104,926 | 2025-12-31 | 18 | USD |
NetCashProvidedByUsedInInvestingActivities | -104,450 | 2025-12-31 | 18 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -104,450 | 2025-12-31 | 12 | USD |
CapitalExpenditureDiscontinuedOperations | 104,450 | 2025-12-31 | 6 | USD |
DeferredIncomeTaxLiabilities | 101,111 | 2025-12-31 | 13 | USD |
LossContingencyDamagesPaidValue | 100,000 | 2023-03-31 | 3 | SGD |
DebtInstrumentPeriodicPayment | 100,000 | 2024-12-31 | 4 | USD |
ProceedsFromIssuanceOfWarrants | 100,000 | 2025-12-31 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 88,494 | 2025-12-31 | 20 | USD |
InventoryWriteDown | 86,656 | 2025-12-31 | 7 | USD |
IncreaseDecreaseInAccountsReceivable | 85,986 | 2025-12-31 | 20 | USD |
TaxesPayableCurrent | 85,521 | 2025-12-31 | 16 | USD |
DeferredIncomeTaxLiabilitiesNet | 81,079 | 2025-12-31 | 8 | USD |
IncreaseDecreaseInOtherReceivables | 81,005 | 2025-12-31 | 20 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 79,124 | 2025-12-31 | 3 | USD |
DeferredTaxAssetsLiabilitiesNet | 76,700 | 2024-12-31 | 3 | USD |
LossContingencyDamagesPaidValue | 74,966 | 2023-03-31 | 3 | USD |
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet | 67,095 | 2024-06-30 | 6 | USD |
IncreaseDecreaseInAccruedLiabilities | 65,994 | 2022-10-31 | 4 | USD |
OtherAccruedLiabilitiesCurrent | 60,773 | 2025-06-30 | 11 | USD |
ContractualObligationDueInSecondYear | 59,050 | 2025-12-31 | 7 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | 59,001 | 2025-06-30 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 50,878 | 2025-12-31 | 6 | USD |
OperatingLeaseLiabilityNoncurrent | 50,057 | 2025-12-31 | 13 | USD |
StockIssuedDuringPeriodValueNewIssues | 50,000 | 2024-12-31 | 19 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 50,000 | 2024-12-31 | 12 | USD |
ProceedsFromIssuanceOfCommonStock | 50,000 | 2024-06-30 | 6 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | 49,927 | 2025-12-31 | 20 | USD |
DeferredTaxLiabilitiesOther | 49,294 | 2021-12-31 | 1 | USD |
IncreaseDecreaseInInventories | -45,428 | 2025-12-31 | 5 | USD |
ProvisionForDoubtfulAccounts | 44,885 | 2024-12-31 | 4 | USD |
PaymentsToAcquireLoansReceivable | 44,885 | 2024-12-31 | 3 | USD |
RestrictedCash | 42,195 | 2025-12-31 | 11 | USD |
IncomeTaxExpenseBenefit | 41,935 | 2025-12-31 | 15 | USD |
DisposalGroupIncludingDiscontinuedOperationOtherNoncurrentAssets | 40,054 | 2022-12-31 | 1 | USD |
Depreciation | 38,549 | 2025-12-31 | 20 | USD |
CurrentIncomeTaxExpenseBenefit | 37,556 | 2025-12-31 | 10 | USD |
AdditionalPaidInCapital | 37,500 | 2021-10-31 | 5 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 37,480 | 2025-12-31 | 13 | USD |
ImpairmentOfLongLivedAssetsToBeDisposedOf | 37,480 | 2025-12-31 | 2 | USD |
IncomeTaxesPaidNet | 32,156 | 2025-12-31 | 20 | USD |
GainOrLossOnSaleOfStockInSubsidiary | 30,055 | 2022-12-31 | 2 | USD |
IncreaseDecreaseInDueToRelatedParties | 30,000 | 2022-10-31 | 4 | USD |
PaymentForAdministrativeFees | 30,000 | 2022-10-31 | 5 | USD |
FinanceLeaseLiabilityPaymentsDue | 27,230 | 2025-12-31 | 7 | USD |
PaymentsToAcquireIntangibleAssets | 27,186 | 2025-12-31 | 6 | USD |
ShortTermLeasePayments | 25,075 | 2022-12-31 | 1 | USD |
CommonStockSharesSubscriptions | 25,000 | 2021-11-24 | 4 | USD |
FairValueAdjustmentOfWarrants | 25,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInSecurityDeposits | -24,579 | 2025-12-31 | 5 | USD |
FinanceLeaseLiability | 23,668 | 2025-12-31 | 7 | USD |
IncreaseDecreaseInPrepaidExpense | 22,236 | 2025-12-31 | 25 | USD |
GoodwillTranslationAndPurchaseAccountingAdjustments | -21,457 | 2022-12-31 | 3 | USD |
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent | 20,102 | 2022-12-31 | 1 | USD |
DeferredTaxAssetsNet | 20,032 | 2025-12-31 | 12 | USD |
FinanceLeaseRightOfUseAsset | 17,968 | 2025-12-31 | 16 | USD |
FinanceLeaseLiabilityNoncurrent | 17,415 | 2025-12-31 | 16 | USD |
CashAcquiredFromAcquisition | 16,297 | 2024-12-31 | 5 | USD |
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent | 15,017 | 2024-06-30 | 6 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsDisposalGroupIncludingDiscontinuedOperations | 14,372 | 2023-12-31 | 11 | USD |
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents | 14,372 | 2024-06-30 | 6 | USD |
AccountsPayableCurrent | 14,147 | 2025-12-31 | 15 | USD |
IncreaseDecreaseInAccountsPayable | -12,949 | 2025-12-31 | 16 | USD |
MinorityInterest | -12,577 | 2025-12-31 | 16 | USD |
GainLossOnDispositionOfIntangibleAssets | -11,218 | 2025-12-31 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 10,959 | 2025-12-31 | 4 | USD |
ContractualObligationDueInThirdYear | 10,886 | 2025-12-31 | 6 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 10,886 | 2025-12-31 | 6 | USD |
ContractualObligationDueInFifthYear | 10,603 | 2023-12-31 | 1 | USD |
ContractualObligationDueInFourthYear | 10,603 | 2024-12-31 | 4 | USD |
FinanceLeaseLiabilityPaymentsDueYearFive | 10,603 | 2023-12-31 | 1 | USD |
FinanceLeaseLiabilityPaymentsDueYearFour | 10,603 | 2024-12-31 | 4 | USD |
AccruedIncomeTaxesCurrent | 10,222 | 2025-12-31 | 15 | USD |
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment | 9,960 | 2024-06-30 | 4 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 9,575 | 2025-12-31 | 7 | USD |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations | -9,155 | 2024-12-31 | 14 | USD |
FinanceLeaseRightOfUseAssetAmortization | 9,061 | 2025-12-31 | 20 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 8,172 | 2025-12-31 | 7 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 8,172 | 2025-12-31 | 7 | USD |
IncreaseDecreaseInDueFromRelatedParties | 7,923 | 2023-03-31 | 1 | USD |
IncreaseDecreaseInNotesReceivableCurrent | 7,813 | 2022-03-31 | 2 | USD |
DisposalGroupIncludingDiscontinuedOperationOtherCurrentAssets | 7,311 | 2024-06-30 | 6 | USD |
GainLossOnTerminationOfLease | 7,174 | 2023-12-31 | 1 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | -6,752 | 2025-12-31 | 2 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 6,432 | 2025-12-31 | 20 | USD |
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses | 6,372 | 2025-12-31 | 2 | USD |
FinanceLeaseLiabilityCurrent | 6,253 | 2025-12-31 | 16 | USD |
FinanceLeasePrincipalPayments | 6,194 | 2025-12-31 | 20 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 6,127 | 2025-12-31 | 4 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 6,127 | 2025-12-31 | 4 | USD |
InterestPaidNet | 5,996 | 2025-12-31 | 20 | USD |
OtherNonoperatingIncomeExpense | 5,841 | 2025-12-31 | 20 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 5,052 | 2025-12-31 | 20 | USD |
LossContingencyDamagesSoughtValue | 5,000 | 2023-03-31 | 3 | SGD |
InterestPayableCurrent | 4,391 | 2024-12-31 | 14 | USD |
DeferredIncomeTaxExpenseBenefit | 4,379 | 2025-12-31 | 14 | USD |
DeferredForeignIncomeTaxExpenseBenefit | 4,379 | 2025-12-31 | 2 | USD |
DebtInstrumentFeeAmount | 3,894 | 2022-07-31 | 3 | USD |
LossContingencyDamagesSoughtValue | 3,704 | 2023-03-31 | 3 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 3,562 | 2025-12-31 | 7 | USD |
PaymentsToAcquireInterestInSubsidiariesAndAffiliates | 3,405 | 2022-12-31 | 2 | USD |
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations | -3,148 | 2024-12-31 | 7 | USD |
InventoryFinishedGoods | 2,844 | 2025-12-31 | 6 | USD |
InventoryNet | 2,844 | 2025-12-31 | 6 | USD |
AllowanceForDoubtfulAccountsReceivable | 2,571 | 2025-12-31 | 19 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 2,571 | 2025-12-31 | 15 | USD |
ProvisionForLoanLeaseAndOtherLosses | 2,475 | 2023-06-30 | 1 | USD |
AllowanceForDoubtfulAccountsReceivableRecoveries | 2,463 | 2023-12-31 | 9 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 1,969 | 2024-12-31 | 2 | USD |
OtherReceivablesNetCurrent | 1,711 | 2023-12-31 | 4 | USD |
TemporaryEquityValueExcludingAdditionalPaidInCapital | 824 | 2022-04-30 | 2 | USD |
OtherReceivablesGrossCurrent | 772 | 2022-12-31 | 2 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts | 437 | 2025-12-31 | 15 | USD |
SaleOfStockPricePerShare | 330 | 2025-12-31 | 11 | USD/shares |
ResearchAndDevelopmentExpense | 249 | 2025-12-31 | 5 | USD |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 230 | 2025-12-31 | 12 | USD/shares |
RevenueFromRelatedParties | 135 | 2022-12-31 | 2 | USD |
DiscontinuedOperationTaxEffectOfDiscontinuedOperation | 109 | 2024-12-31 | 14 | USD |
SaleOfStockConsiderationReceivedOnTransaction | 100 | 2021-11-24 | 4 | USD |
StockOptionDownRoundFeatureIncreaseDecreaseInEquityAmount | 100 | 2022-01-31 | 1 | USD |
StockOptionDownRoundFeatureIncreaseDecreaseInEquityAmount1 | 100 | 2022-07-31 | 2 | USD |
ForwardContractIndexedToEquitySettlementShareFairValuePerShare | 50 | 2025-12-31 | 6 | USD/shares |
TemporaryEquityRedemptionPricePerShare | 10 | 2022-10-31 | 5 | USD/shares |
TemporaryEquityParOrStatedValuePerShare | 8 | 2022-10-31 | 3 | USD/shares |
EarningsPerShareBasic | -1 | 2025-12-31 | 20 | USD/shares |
EarningsPerShareDiluted | -1 | 2025-12-31 | 18 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicShare | -1 | 2025-12-31 | 16 | USD/shares |
IncomeLossFromContinuingOperationsPerDilutedShare | -1 | 2025-12-31 | 16 | USD/shares |
SharePrice | 1 | 2023-06-08 | 1 | USD/shares |
StockIssuedDuringPeriodValueIssuedForServices | 1 | 2021-07-31 | 1 | USD |
StockholdersEquityNoteStockSplitConversionRatio1 | 1 | 2022-01-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | -0 | 2024-12-31 | 11 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 14 | pure |
FinanceLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 14 | pure |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare | 0 | 2024-12-31 | 14 | USD/shares |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare | 0 | 2024-12-31 | 14 | USD/shares |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 14 | pure |
OperatingLeasesOfLessorContingentRentalsBasisSpreadOnVariableRate | 0 | 2022-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 14 | pure |
EarningsPerShareBasicAndDiluted | -0 | 2021-10-31 | 2 | USD/shares |
UnderwritingExpenseRatio | 0 | 2021-11-24 | 4 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 0 | 2024-12-31 | 11 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2025-12-31 | 14 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseImpairmentLosses | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | 0 | 2025-12-31 | 3 | pure |
CommonStockNoParValue | 0 | 2025-12-31 | 22 | USD/shares |
DueToRelatedPartiesCurrentAndNoncurrent | 0 | 2022-10-31 | 4 | USD |
CommonStockParOrStatedValuePerShare | 0 | 2025-12-31 | 16 | USD/shares |
EffectiveIncomeTaxRateReconciliationTaxExemptIncome | 0 | 2024-12-31 | 11 | pure |
Goodwill | 0 | 2024-12-31 | 7 | USD |
ImpairmentOfLongLivedAssetsHeldForUse | 0 | 2024-06-30 | 9 | USD |
LossContingencyAccrualAtCarryingValue | 0 | 2023-03-31 | 3 | USD |
OtherReceivableAllowanceForCreditLossNoncurrent | 0 | 2025-12-31 | 11 | USD |
DebtInstrumentInterestRateStatedPercentage | 0 | 2024-12-31 | 1 | pure |
ContractWithCustomerAssetNet | 0 | 2025-06-30 | 2 | USD |
FairValueNetAssetLiability | 0 | 2025-06-30 | 2 | USD |
FinanceLeaseImpairmentLoss | 0 | 2025-12-31 | 5 | USD |
IncomeTaxExaminationPenaltiesAndInterestExpense | 0 | 2025-06-30 | 2 | USD |
OperatingLeaseImpairmentLoss | 0 | 2025-06-30 | 2 | USD |
OtherIncome | 0 | 2025-06-30 | 1 | USD |
UnrecognizedTaxBenefits | 0 | 2025-06-30 | 2 | USD |
What to be careful about
What this model itself distrusts about EUDA's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- the market value here was 31.5M: 1.9M shares from the filing at the quoted price. The price feed reports 3.0M shares, and that count at this same price gives 49.9M, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- there is no operating profit to value; valuation rests on EV/revenue (7.3x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality rests on 4 of 5 inputs; not tagged: roic
- durability rests on 3 of 4 inputs; not tagged: contracted coverage